Flat
SE28
2 beds
1 bath
Goldfinch Road, London SE28
Initial Investment
£120,066First YearProfit From Rental Income
£7,786
↗ 6%After 5 Years
Change In Property Value
£47,615
↗ 20%After 5 Years
Return On Investment
46%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,480 | £15,790 | £16,184 | £16,589 | £17,004 | £81,047 |
| Total Expenses | £14,080 | £14,181 | £14,285 | £14,392 | £14,497 | £71,434 |
| Profit Before Tax | £1,400 | £1,609 | £1,899 | £2,197 | £2,506 | £9,612 |
| Profit After Tax | £1,134 | £1,303 | £1,539 | £1,780 | £2,030 | £7,786 |
| Change In Property Value | £4,795 | £4,891 | £9,977 | £12,971 | £14,981 | £47,615 |
| Net Return | £5,929 | £6,194 | £11,516 | £14,751 | £17,011 | £55,401 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 5% | 5% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change